[ARANK] QoQ TTM Result on 31-Jul-2016 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 9.7%
YoY- 53.53%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 471,720 466,908 480,398 483,844 485,462 488,688 483,369 -1.61%
PBT 18,707 17,079 16,264 15,414 13,803 12,412 11,073 41.89%
Tax -1,286 -589 -69 -4 17 158 466 -
NP 17,421 16,490 16,195 15,410 13,820 12,570 11,539 31.63%
-
NP to SH 17,737 17,124 16,767 15,838 14,437 12,653 11,393 34.36%
-
Tax Rate 6.87% 3.45% 0.42% 0.03% -0.12% -1.27% -4.21% -
Total Cost 454,299 450,418 464,203 468,434 471,642 476,118 471,830 -2.49%
-
Net Worth 110,400 106,799 106,799 102,000 96,000 93,599 92,399 12.61%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 3,600 3,600 3,600 3,600 2,700 2,700 2,700 21.16%
Div Payout % 20.30% 21.02% 21.47% 22.73% 18.70% 21.34% 23.70% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 110,400 106,799 106,799 102,000 96,000 93,599 92,399 12.61%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.69% 3.53% 3.37% 3.18% 2.85% 2.57% 2.39% -
ROE 16.07% 16.03% 15.70% 15.53% 15.04% 13.52% 12.33% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 393.10 389.09 400.33 403.20 404.55 407.24 402.81 -1.61%
EPS 14.78 14.27 13.97 13.20 12.03 10.54 9.49 34.39%
DPS 3.00 3.00 3.00 3.00 2.25 2.25 2.25 21.16%
NAPS 0.92 0.89 0.89 0.85 0.80 0.78 0.77 12.61%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 263.36 260.67 268.20 270.12 271.03 272.83 269.86 -1.61%
EPS 9.90 9.56 9.36 8.84 8.06 7.06 6.36 34.34%
DPS 2.01 2.01 2.01 2.01 1.51 1.51 1.51 21.02%
NAPS 0.6163 0.5963 0.5963 0.5695 0.536 0.5226 0.5159 12.59%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.08 1.09 0.925 0.825 0.67 0.605 0.515 -
P/RPS 0.27 0.28 0.23 0.20 0.17 0.15 0.13 62.85%
P/EPS 7.31 7.64 6.62 6.25 5.57 5.74 5.42 22.09%
EY 13.69 13.09 15.11 16.00 17.96 17.43 18.44 -18.02%
DY 2.78 2.75 3.24 3.64 3.36 3.72 4.37 -26.05%
P/NAPS 1.17 1.22 1.04 0.97 0.84 0.78 0.67 45.06%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 15/06/17 29/03/17 07/12/16 28/09/16 27/06/16 22/03/16 08/12/15 -
Price 1.15 1.17 0.90 0.935 0.76 0.625 0.535 -
P/RPS 0.29 0.30 0.22 0.23 0.19 0.15 0.13 70.81%
P/EPS 7.78 8.20 6.44 7.08 6.32 5.93 5.64 23.94%
EY 12.85 12.20 15.53 14.12 15.83 16.87 17.75 -19.39%
DY 2.61 2.56 3.33 3.21 2.96 3.60 4.21 -27.31%
P/NAPS 1.25 1.31 1.01 1.10 0.95 0.80 0.69 48.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment